Alternative Performance Measures — All amounts are in CHF million

Alternative Performance Measures

HUBER+SUHNER uses alternative performance measures as guidance parameters for both internal and external reporting to stakeholders. HUBER+SUHNER uses the following definitions, which may differ from the one other companies use.

This document has been prepared in conformity with the Directive on the Use of Alternative Performance Measures issued by SIX Exchange Regulation Ltd.

Organic sales development

The organic sales development is calculated by adjusting the reported net sales for the impact of currency effects, copper price effects as well as portfolio effects (acquisitions and disposals). When determining the currency effects, the functional currency that is valid in the respective country is used.

Order intake

A new order is recognised as an order intake only when the contract creates enforceable obligations between the Group and its customer. When this condition is met, the order is recognised at the contract value.

Book-to-bill

The book-to-bill is the ratio of total order intake third to total net sales third.

Order backlog

The order backlog represents the amount of booked orders not yet delivered/invoiced at a closing date. The order backlog is calculated as follows:

  • order backlog at the beginning of the year;
  • plus order intake during the reporting period;
  • less cancellations of orders recorded;
  • less sales recognised during the reporting period.

EBIT

EBIT is calculated by subtracting cost of goods sold and operating expenses from net sales.

 

 

 

 

 

 

 

2022

 

2021

 

 

 

 

 

Net sales

 

954.6

 

862.9

Cost of goods sold

 

(614.1)

 

(533.4)

Gross profit

 

340.5

 

329.5

Selling, administrative and research and development expense

 

(239.8)

 

(225.9)

Other operating expense / income

 

2.5

 

1.0

EBIT (= operating profit)

 

103.2

 

104.6

EBITDA

The EBITDA corresponds to the operating profit (EBIT) before depreciation of property, plant and equipment and amortisation of intangible assets.

 

 

 

 

 

 

 

2022

 

2021

 

 

 

 

 

EBIT (= operating profit)

 

103.2

 

104.6

Depreciation of property, plant and equipment

 

27.7

 

27.0

Amortisation of intangible assets

 

4.4

 

6.0

EBITDA

 

135.3

 

137.6

Return on invested capital (ROIC)

The return on invested capital (ROIC) measures how efficiently the invested capital is used. It is defined as net operating profit after taxes (NOPAT) divided by the average invested capital. The average is calculated by adding the invested capital at the beginning of the period to that at the end of the period and dividing the sum by two.

Invested capital and NOPAT are defined as follows:

 

 

 

 

 

 

 

2022

 

2021

 

 

 

 

 

Trade receivables

 

162.2

 

144.4

Other short-term receivables (excl. derivative financial instruments)

 

28.2

 

25.4

Inventories

 

193.9

 

172.0

Accrued income

 

4.1

 

3.5

Property, plant and equipment (excl. undeveloped property)

 

211.9

 

210.5

Intangible assets

 

26.3

 

21.9

Deferred tax assets

 

10.5

 

10.3

Operating assets

 

637.2

 

588.1

 

 

 

 

 

Trade payables

 

(76.1)

 

(63.9)

Other short-term liabilities (excl. derivative financial instruments)

 

(65.9)

 

(62.4)

Short-term provisions

 

(17.2)

 

(17.8)

Accrued liabilities

 

(19.5)

 

(17.5)

Other long-term liabilities

 

(2.7)

 

(2.7)

Long-term provisions (excl. retirement plan obligations)

 

(6.3)

 

(6.4)

Deferred tax liabilities

 

(18.9)

 

(17.5)

Operating liabilities

 

(206.5)

 

(188.1)

 

 

 

 

 

Invested capital

 

430.6

 

399.9

Average invested capital

 

415.3

 

383.8

 

 

 

 

 

EBIT (= operating profit)

 

103.2

 

104.6

Effective income tax rate

 

16.0%

 

14.7%

Effective income taxes

 

(16.5)

 

(15.4)

NOPAT (= net operating profit after taxes)

 

86.7

 

89.2

 

 

 

 

 

Return on invested capital (ROIC) in % = NOPAT / average invested capital

 

20.9%

 

23.2%

Free operating cash flow

Free operating cash flow is defined as cash flow from operating activities less cash flow from investing activities.

 

 

 

 

 

 

 

2022

 

2021

 

 

 

 

 

Cash flow from operating activities

 

87.3

 

101.7

Cash flow from investing activities

 

(49.7)

 

(45.1)

Free operating cash flow

 

37.7

 

56.6

Free cash flow

 

 

 

 

 

 

 

2022

 

2021

 

 

 

 

 

Free operating cash flow

 

37.7

 

56.6

Payment of dividend

 

(38.2)

 

(25.3)

Payment of dividend to minority interests

 

(0.6)

 

(0.5)

Purchase of treasury shares

 

(63.1)

 

(15.8)

Free cash flow

 

(64.4)

 

14.9

Net liquidity

 

 

 

 

 

 

 

2022

 

2021

 

 

 

 

 

Cash and cash equivalents

 

151.1

 

219.8

Short-term financial liabilities

 

0

 

0

Net liquidity

 

151.1

 

219.8

Due to rounding, numbers presented throughout this report may not add up precisely to the totals provided. All ratios and deltas are calculated using the underlying amount rather than the presented rounded amount.

back to top